REKAPITULASI PENAWARAN HARGA

TARGET TARGET MODAL

NO URAIAN RAP
NILAI KONTRAK DURASI

1 BQ 791,887,372.64 8 MINGGU 325,000,000.00 657,545,229.35

325,000,000.00
TAEGET BRUTO WEEK

WEEK 1
WEEK 2
134,342,143.29 WEEK 3
WEEK 4
WEEK 5
134,342,143.29 WEEK 6
41.34% WEEK 7
WEEK 8
WEEK 9
WEEK 10
WEEK 11
WEEK 12
WEEK 13
WEEK 14
WEEK 15
WEEK 16
WEEK 17
WEEK 18
WEEK 19
WEEK 20
WEEK 21
WEEK 22
WEEK 23
WEEK 24
WEEK 25
WEEK 26
WEEK 27
WEEK 28
WEEK 29
WEEK 30
WEEK 31
WEEK 32

TOTAL RAP:
TOTAL OVERHEAD:
BUNGA PINJAMAN
NILAI TOTAL PROYEK:
MODAL YG DIPERLUKAN:
RENCANA PROFIT TOTAL :
PERSENTASE PROFIT TERHADAP MODAL :
 CASHFLOW PROJECT

TAGIHAN PROGRES TAGHAN progres

PROGRES RAP OVERHEAD
PROGRES KERJA

14.90% 97,984,215.98 2,200,000.00 10% 15%

28.64% 188,339,185.93 2,200,000.00 15% 30%
14.40% 94,692,982.09 2,200,000.00 20% 50% 79,188,737.26
3.16% 20,784,845.84 2,200,000.00
13.35% 87,781,366.81 2,200,000.00 20% 70% 118,783,105.90
22.88% 150,430,558.21 2,200,000.00 158,377,474.53
2.41% 15,815,407.81 2,200,000.00 25% 95% -
0.05% 333,333.33 2,200,000.00 158,377,474.53
0.21% 1,383,333.33 2,200,000.00 5% 100% -
0.00% - 197,971,843.16
0.00% - -
0.00% - 39,594,368.63
0.00% - -
0.00% -
0.00% -
0.00% -
0.00% -
0.00% -
0.00% -
0.00% -
0.00% -
0.00% -
0.00% -
0.00% -
0.00% -
0.00% -
0.00% -
0.00% -
0.00% -
0.00% - 5%
0.00% -
0.00% - 39,594,368.63
100.00%

657,545,229.35
19,800,000.00

791,887,372.64
potongan pph RAP + OVERHEAD KAS PROYEK LABA
PROYEK/MINGGU
325,000,000.00
100,184,215.98 224,815,784.02 (100,184,215.98)
190,539,185.93 34,276,598.08 (290,723,401.92)
2,114,339.28 96,892,982.09 14,458,013.97 (310,541,986.03)
22,984,845.84 (8,526,831.88) (333,526,831.88)
3,171,508.93 89,981,366.81 17,103,398.28 (307,896,601.72)
4,228,678.57 152,630,558.21 18,621,636.02 (306,378,363.98)
18,015,407.81 606,228.22 (324,393,771.78)
4,228,678.57 2,533,333.33 152,221,690.84 (172,778,309.16)
3,583,333.33 148,638,357.51 (176,361,642.49)
5,285,848.21 - 341,324,352.46 16,324,352.46
- 341,324,352.46 16,324,352.46
1,057,169.64 - 379,861,551.45 54,861,551.45
- - 379,861,551.45 54,861,551.45
- - 379,861,551.45 54,861,551.45
- - 379,861,551.45 54,861,551.45
- - 379,861,551.45 54,861,551.45
- - 379,861,551.45 54,861,551.45
- - 379,861,551.45 54,861,551.45
- - 379,861,551.45 54,861,551.45
- - 379,861,551.45 54,861,551.45
- - 379,861,551.45 54,861,551.45
- - 379,861,551.45 54,861,551.45
- - 379,861,551.45 54,861,551.45
- - 379,861,551.45 54,861,551.45
- - 379,861,551.45 54,861,551.45
- - 379,861,551.45 54,861,551.45
- - 379,861,551.45 54,861,551.45
- - 379,861,551.45 54,861,551.45
- - 379,861,551.45 54,861,551.45
- - 379,861,551.45 54,861,551.45
- - 379,861,551.45 54,861,551.45
1,057,169.64 - 418,398,750.44 93,398,750.44
21,143,393 677,345,229.35 325,000,000.00
93,398,750.44

54,861,551.45
pee orang MC 12,000,000.00

42,861,551.45

SISA PROFIT 42,861,551.45 13.2%

RETENSI 39,594,368.63 12.2%
25.4%
pembayaran besecose minta tempo 1 minggu
1335714
1335714.2857
MARUNDA CENTER
BILL OF QUANTITY
PEKERJAAN PELAPISAN JALAN BETON & SALURAN
BLOK O @SISI BARAT
HARGA SATUAN
NO URAIAN PEKERJAAN SPESIFIKASI MATERIAL VOLUME SAT
UPAH
I PEKERJAAN PERISAPAN
1 Pengukuran + Bowplank 1.00 ls 5,000,000
2 Air kerja & listrik kerja 1.00 ls 2,500,000
3 Bedeng/gudang kerja 1.00 ls 5,000,000
4 Mob demob alat berat 1.00 ls 6,000,000
5 ABD Dokumentasi & tes 1.00 ls 6,000,000
6 Pembersihan awal & akhir 1.00 ls 3,000,000
Sub Tot
II PEKERJAAN JALAN DAN SALURAN
1 Galian tanah t = 50 cm + buang tanah 1,597.96 m2 22,000
2 Pemadatan tanah dasar CBR ≥ 6 %, + Pondasi Kelas B + Kelas A BAMBU dia 8-10 cm BY OWNER (HANYA 1,597.96 m2 32,000
3 Pemasangan cerucuk bambu (h= 1 m @ 1 titik = 1m2) JASA + ALAT BANTU KERJA + BAHAN 1,597.96 ttk 6,000
4 Lapisan pondasi bawah kelas B, CBR ≥ 60%, t = 30 cm KOSUMEBEL BY KONTRAKTOR)
Sidomanik/setara 1,597.96 m2 4,863
5 Lapisan Pondasi Batu Pecah kelas A CBR ≥ 80%, t = 20 cm Sidomanik/setara 1,597.96 m2 4,941
6 Lantai Kerja B.0 , t= 5 cm Adhimix (FA) (HARGA TERLAMPIR) 1,597.96 m2 7,500
7 Perkerasan Beton (K-350) t = 20 cm Adhimix (FA) (HARGA TERLAMPIR) 1,597.96 m2 30,000
WEIRMESH Lionmesh/setara + BESI
CAKAR AYAM BY OWNER (HANYA JASA +
8 Besi Wiremesh M-7 1 lapis m2
ALAT BANTU KERJA + KAWAT BENDRAT
BY KONTRAKTOR)
1,597.96 3,750

BESI Master steel / setara BY OWNER

9 Pembesian untuk dowel, constr join dll (2 kg/m2) (HANYA JASA + KAWAT BENDRAT + ALAT 3,195.92 kg
BANTU KERJA BY KONTRAKTOR)
3,750
 KANSTEEN BY OWNER (HANYA JASA +
10 Kansteen 25 x 30 x 60 BAHAN KOSUMEBEL + ALAT BANTU 326.75 m1
KERJA + SEMEN + PASIR BY
KONTRAKTOR)
30,000
11 Pipa PVC 4" class AW, untuk buangan dari jalan ke saluran (setiap 5 Unilon/setara 39.00 bh 20,000
12 Urug tanah & perapihan sisi kansteen s/d saluran 326.75 m1 11,000
13 Curing, Cutter & sealant aspal Geotextile, aspal bakar 1,597.96 m2 10,000
Sub Tota
III PEKERJAAN SALURAN
1 Galian tanah + buang 35.50 m1 29,500
SALURAN BY OWNER (HANYA JASA +
BAHAN KOSUMEBEL + ALAT BANTU
2 Pasang saluran 80x100x120 cm m1 190,000
KERJA + SEMEN + PASIR BY
KONTRAKTOR)
35.50
3 Pasir urug t = 10 cm 3.55 m3 5,000
Sub Tota
TOT
TOTAL UPAH + MATERI
PPN 1
GRAND TOT
HARGA SATUAN TOTAL HARGA
MATERIAL UPAH MATERIAL

5,000,000 -
2,500,000 -
5,000,000 -
6,000,000 -
6,000,000 -
3,000,000 -
Sub Total I 27,500,000 -

35,155,120 -
51,134,720 -
by owner 9,587,760
81,180 7,770,879 129,722,393
64,000 7,895,520 102,269,440 43.38%
30,000 11,984,700 47,938,800 HARGA MOU BETON ADHIMIX
154,000 47,938,800 246,085,840 HARGA MOU BETON ADHIMIX 697,483,972.64

by owner 5,992,350

by owner 11,984,700
 5,000 9,802,500 1,633,750
205,000 780,000 7,995,000
3,594,250 -
15,979,600 -
Sub Total II 219,600,900 535,645,223

1,047,250 -

10,000 6,745,000 355,000

275,000 17,750 976,250

Sub Total III 7,810,000 1,331,250
TOTAL 254,910,900 536,976,473
TOTAL UPAH + MATERIAL 791,887,373
PPN 11% 87,107,611
GRAND TOTAL 878,994,984
495,561
MARUNDA CENTER
BILL OF QUANTITY
PEKERJAAN PELAPISAN JALAN BETON & SALURAN
BLOK O @SISI BARAT
HARGA SATUAN TOTAL HARGA
NO URAIAN PEKERJAAN VOLUME SAT
BOBOT
I PEKERJAAN PERISAPAN
1 Pengukuran + Bowplank 1.00 ls
join survei 1 (AWAL)
kopi rokok mkn survey mc 1.00 ls 50,000 50,000 0.01% 1.00
honor survey mc 1.00 200,000 200,000 0.03% 1.00
join survei 2 (TANAH DASAR )
kopi rokok mkn survey mc 1.00 ls 50,000 50,000 0.01% 1.00
honor survey mc 1.00 200,000 200,000 0.03% 1.00
join survei 3 (TOP BASE B)
kopi rokok mkn survey mc 1.00 ls 50,000 50,000 0.01% 1.00
honor survey mc 1.00 200,000 200,000 0.03% 1.00
join survei 4 TOP BASE A)
kopi rokok mkn survey mc 1.00 ls 50,000 50,000 0.01% 1.00
honor survey mc 1.00 200,000 200,000 0.03% 1.00

join survei 5 ic)

kopi rokok mkn survey mc 1.00 ls 50,000 50,000 0.01% 1.00
honor survey mc 1.00 200,000 200,000 0.03% 1.00

join survei 6 top b.0)

kopi rokok mkn survey mc 1.00 ls 50,000 50,000 0.01% 1.00
honor survey mc 1.00 200,000 200,000 0.03% 1.00

join survei 7 TOP BETON FINIS

kopi rokok mkn survey mc 3.00 ls 50,000 150,000 0.02% 3.00
honor survey mc 3.00 200,000 600,000 0.09% 3.00
 2,250,000

2 Air kerja & listrik kerja 1.00 ls -

kabel nym 2x1,5 1.00 rol 450,000 450,000 0.07% 1.00
colokan 4.00 bh 25,000 100,000 0.02% 1.00
listrik mc 2.00 bln 300,000 600,000 0.09% 2.00
1,150,000

3 Bedeng/gudang kerja 1.00 ls -

bambu + triplek 1.00 ls 2,500,000 2,500,000 0.38%
paku 7.00 kg 20,000 140,000 0.02%
kawat 1.00 ls 100,000 100,000 0.02%
atap 1.00 m2 500,000 500,000 0.08%
uph 1.00 ls 1,000,000 1,000,000 0.15% 3.00
4,240,000

4 Mob demob alat berat 1.00 ls -

trailer 1.00 ls 3,000,000 3,000,000 0.46% 1.00
3,000,000

5 ABD Dokumentasi & tes 1.00 ls -

tes cbr 3.00 ls 1,000,000 3,000,000 0.46% 3.00
print berkas 1.00 ls 800,000 800,000 0.12%
kertas 2.00 rim 50,000 100,000 0.02%
atk 1.00 ls 50,000 50,000 0.01%
potocopy matray 1.00 ls 100,000 100,000 0.02%
4,050,000

6 Pembersihan awal & akhir 1.00 ls -

pembersihan akhir 1.00 ls 750,000 750,000 0.11% 2.00

750,000
Sub Total I 15,440,000
II PEKERJAAN JALAN DAN SALURAN
1 Galian tanah t = 50 cm + buang tanah 1,597.96 m2
tali /benang 1.00 ls 400,000 400,000 0.06%
sewa beko 39.95 jam 160,000 6,391,840 0.97% 3.00
solar 679.13 ltr 16,000 10,866,128 1.65% 3.00
operator 4.99 oh 250,000 1,248,406 0.19% 3.00
sewa dumtruk 1.00 hari 1,100,000 1,100,000 0.17% 1.00
20,006,374

2 Pemadatan tanah dasar CBR ≥ 6 %, + Pondasi Kelas B + K 1,597.96 m2 -

pemadatan tanah dasar 1
sewa vibro 16.00 jam 150,000 2,400,000 0.36% 3.00
solar 150.00 ltr 16,000 2,400,000 0.36% 3.00
operator 2.00 oh 250,000 500,000 0.08% 3.00

pemadatan pondasi b
sewa vibro 31.96 jam 150,000 4,793,880 0.73% 3.00
solar 299.62 ltr 16,000 4,793,880 0.73% 3.00
operator 3.99 oh 250,000 998,725 0.15% 3.00

pemadatan pondasi a
sewa vibro 21.31 jam 150,000 3,195,920 0.49% 2.00
solar 199.75 ltr 16,000 3,195,920 0.49% 2.00
operator 2.66 oh 250,000 665,817 0.10% 2.00
-
stenbay vibro/BECHO -

mob de mob 1.00 ls 3,000,000 3,000,000 0.46% 1.00

25,944,142

3 Pemasangan cerucuk bambu (h= 1 m @ 1 titik = 1m2) 1,597.96 ttk -

grobak 1.00 bh 500,000 500,000 0.08% 1.00
upah potong 2.00 oh 150,000 300,000 0.05% 1.00
 upah megang bambu 2.00 oh 300,000 600,000 0.09% 2.00
sewa beko 16.00 jam 160,000 2,560,000 0.39% 2.00
solar 272.00 ltr 16,000 4,352,000 0.66% 2.00
operator 2.00 oh 250,000 500,000 0.08% 2.00
8,812,000

4 Lapisan pondasi bawah kelas B, CBR ≥ 60%, t = 30 cm 1,597.96 m2 -

suplai makadam harga cast 527.33 m3 220,000 116,011,896 17.64% 5.00
sewa beko 24.00 jam 160,000 3,840,000 0.58% 3.00
solar 408.00 ltr 16,000 6,528,000 0.99% 3.00
operator 3.00 oh 250,000 750,000 0.11% 3.00
127,129,896

5 Lapisan Pondasi Batu Pecah kelas A CBR ≥ 80%, t = 20 c 1,597.96 m2 -

suplai basecous (haega tempo 1 minggu) 351.55 m3 200,000 70,310,240 10.69% 4.00
sewa beko 24.00 jam 160,000 3,840,000 0.58% 3.00
solar 408.00 ltr 16,000 6,528,000 0.99% 3.00
operator 3.00 oh 250,000 750,000 0.11% 3.00
81,428,240
6 Lantai Kerja B.0 , t= 5 cm 1,597.96 m2 -
bo 83.89 m3 565,000 47,399,489 7.21% 8.00
doket 13.98 ls 25,000 349,554 0.05% 8.00
oprasional 1.00 ls 750,000 750,000 0.11% 8.00
upah 1,597.96 m2 3,000 4,793,880 0.73% 8.00
53,292,922

7 Perkerasan Beton (K-350) t = 20 cm 1,597.96 m2

8 Besi Wiremesh M-7 1 lapis 1,597.96 m2 -
9 Pembesian untuk dowel, constr join dll (2 kg/m2) 3,195.92 kg -
k350 335.57 m3 725,000 243,289,410 37.00% 8.00
doket 55.93 ls 25,000 1,398,215 0.21% 8.00
oprasional 8.00 ls 750,000 6,000,000 0.91% 8.00
 trowel+ finis 1.00 ls 4,000,000 4,000,000 0.61% 8.00
upah cor 1,597.96 m2 27,000 43,144,920 6.56% 8.00
-
buat bekisting -
siku 4x4 30 btg 70,000 2,100,000 0.32% 3.00
multiplek 9 mm 10.00 lbr 90,000 900,000 0.14% 3.00
upah 15.00 set 50,000 750,000 0.11% 3.00
-
kawat benrat 1.00 rol 300,000 300,000 0.05% 2.00
wd 3.00 bh 75,000 225,000 0.03% 2.00
302,107,545

10 Kansteen 25 x 30 x 60 326.75 m1 -
upah 326.75 m1 10,000 3,267,500 0.50% 6.00
semen 9.80 sak 60,000 588,150 0.09% 6.00
pasir 3.00 m3 280,000 840,000 0.13% 6.00
4,695,650

11 Pipa PVC 4" class AW, untuk buangan dari jalan ke salur 39.00 bh -
Pipa PVC 4" class AW, 19.50 btg 300,000 5,850,000 0.89% 2.00
upah 39.00 bh 3,000 117,000 0.02% 2.00
5,967,000

12 Urug tanah & perapihan sisi kansteen s/d saluran 326.71 m1 -

sewa beko 8.17 160,000 1,306,840 0.20%
solar 138.85 16,000 2,221,628 0.34%
operator 1.02 250,000 255,242 0.04%
3,783,710
13 Curing, Cutter & sealant aspal 1,597.96 m2 -
GEOTECTIL 1.00 rol 1,400,000 1,400,000 0.21% 2.00
aspal silet 1.00 400,000 400,000 0.06% 7.00
 upAh curing 1.00 1,000,000 1,000,000 0.15% 21.00
2,800,000

Sub Total II 635,967,479

III PEKERJAAN SALURAN
1 Galian tanah + buang 35.50 m3 -
sewa beko 8.00 jam 160,000 1,280,000 0.19% 2.00
solar 136.00 ltr 16,000 2,176,000 0.33% 2.00
operator 1.00 oh 250,000 250,000 0.04% 2.00
3,706,000

2 Pasang saluran 80x100x120 cm 35.50 m1 -

upah 35.50 m1 40,000 1,420,000 0.22% 2.00
1,420,000
3 Pasir urug t = 10 cm 3.55 m3 -
pasir 3.55 m2 280,000 994,000 0.15% 2.00
upah 3.55 m3 5,000 17,750 0.00% 2.00
1,011,750
Sub Total III 6,137,750
TOTAL 657,545,229
100.00%
 MINGGU 1 MINGGU 2
1 2 3 4 5 6 7 8 9 10 11

0.01%
0.03%

0.01%
0.03%
 0.07%
0.02%

0.38%
0.02%
0.02%
0.08%
0.051% 0.051% 0.05%

0.46%

0.15% 0.15%
0.12%
0.02%
0.01%
0.02%
0.06%
0.32% 0.324% 0.324%
0.55% 0.551% 0.551%
0.06% 0.063% 0.063%
0.167%

0.122% 0.122% 0.122%

0.122% 0.122% 0.122%
0.025% 0.025% 0.025%

0.243% 0.243% 0.243%

0.243% 0.243% 0.243%
0.051% 0.051% 0.051%

0.46%

0.08%
0.05%
0.05% 0.05%
0.19% 0.19%
0.33% 0.33%
0.04% 0.04%

3.53% 3.53% 3.53% 3.53% 3.53%

0.19% 0.19% 0.19%
0.33% 0.33% 0.33%
0.04% 0.04% 0.04%

2.67% 2.67%
0.19%
0.33%
0.04%
 0.10% 0.10%
0.17% 0.17%
0.02% 0.02%

0.11% 0.11%

0.08% 0.08%
0.00% 0.00%

1.01% 0.05% 0.05% 1.68% 1.86% 5.70% 4.56% 4.40% 4.63% 7.30% 3.93%
1.01% 1.06% 1.11% 2.78% 4.65% 10.34% 14.90% 19.30% 23.93% 31.23% 35.16%

97,984,215.98 14.90% 188,339,185.93

MINGGU 2 MINGGU 3
12 13 14 15 16 17 18 19 20 21 22

0.01%
0.03%

0.01%
0.03%
0.15%
0.243% 0.243%
0.243% 0.243%
0.051% 0.051%
2.67% 2.67%
0.19% 0.19%
0.33% 0.33%
0.04% 0.04%

0.90% 0.90% 0.90%

0.01% 0.01% 0.01%
0.01% 0.01% 0.01%
0.09% 0.09% 0.09%

4.62% 4.62%
0.03% 0.03%
0.11% 0.11%
 0.08% 0.08%
0.82% 0.82%

0.11% 0.11% 0.11%

0.05% 0.05% 0.05%
0.04% 0.04% 0.04%

0.02% 0.02%
0.02% 0.02%
 4.00% 4.04% 0.34% 1.01% 1.01% 1.05% 0.00% 0.00% 5.66% 5.66% 0.00%
39.16% 43.20% 43.54% 44.56% 45.57% 46.62% 46.62% 46.62% 52.28% 57.95% 57.95%

,339,185.93 28.64% 94,692,982.09 14.40%

 0
1.5
4
1 1
0.5 0
5
0
0.8 1 5
0
 MINGGU 4 MINGGU 5
23 24 25 26 27 28 29 30 31 32 33

0.01%
0.03%

0.01%
0.03%
0.05%
0.90% 0.90% 0.90% 0.90%
0.01% 0.01% 0.01% 0.01%
0.01% 0.01% 0.01% 0.01%
0.09% 0.09% 0.09% 0.09%

4.62% 4.62%
0.03% 0.03%
0.11% 0.11%
0.08% 0.08%
0.82% 0.82%
 0.00% 0.00% 1.05% 1.01% 1.01% 0.08% 0.00% 5.66% 5.66% 0.00% 1.01%
57.95% 57.95% 59.00% 60.01% 61.02% 61.11% 61.11% 66.77% 72.43% 72.43% 73.44%

20,784,845.84 3.16% 87,781,366.81

 0,05% 0,05% 1,68% 1,86% 5,70% 4,56% 4,40%
1.5
4,63% 7,30% 3,93% 4,00% 4,04% 0,34% 1,01%
1 1,01% 1,05% 0,00% 0,00% 5,66% 5,66% 0,00%
0.5 0,00% 0,00% 1,05% 1,01% 1,01% 0,08% 0,00%
5,66% 5,66% 0,00% 1,01% 1,01% 0,00% 5,66%
0
0.8 1 5,66% 0,00%
1.2 0,00%
1.4 0,00% 1.6
5,78% 5,78%
1.8 0,13% 2
0,71% 0,13% 0,13% 0,59% 0,69% 0,01% 0,01%
0,01% 0,01% 0,01% 0,01% 0,01% 0,01%
 MINGGU 6
34 35 36 37 38 39 40 41 42 43 44
0.90%
0.01%
0.01%
0.09%

4.62% 4.62% 4.62% 4.62%

0.03% 0.03% 0.03% 0.03%
0.11% 0.11% 0.11% 0.11%
0.08% 0.08% 0.08% 0.08%
0.82% 0.82% 0.82% 0.82%

0.08% 0.08%
0.01% 0.01%
0.02% 0.02%

0.20%
0.34%
0.04%

0.11% 0.11%
0.01% 0.01% 0.01% 0.01%
 0.01% 0.01%

1.01% 0.00% 5.66% 5.66% 0.00% 0.00% 0.00% 5.78% 5.78% 0.13% 0.71%
74.46% 74.46% 80.12% 85.78% 85.78% 85.78% 85.78% 91.56% 97.33% 97.47% 98.18%

13.35% 150,430,558.21 22.88% 1

 MINGGU 7 MINGGU 8
45 46 47 48 49 50 51 52 53 54 55

0.02%
0.09%
0.08% 0.08% 0.08% 0.08%
0.01% 0.01% 0.01% 0.01%
0.02% 0.02% 0.02% 0.02%

0.44% 0.44%
0.01% 0.01%

0.01% 0.01% 0.01%

 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01%

0.13% 0.13% 0.59% 0.69% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01%
98.31% 98.45% 99.04% 99.73% 99.74% 99.75% 99.75% 99.76% 99.77% 99.78% 99.78%

15,815,407.81 2.41% 333,333.33 0.05%

 MINGGU 9
56 57 58 59 60 61 62 63

0.01%
0.03%

0.01%
0.03%

0.01%
0.03%

0.01%
0.03%

0.01%
0.03%

0.01%
0.03%

0.02%
0.09%
 0.07%
0.02%
0.05% 0.09%

0.38%
0.02%
0.02%
0.08%
0.15%

0.46%

0.46%
0.12%
0.02%
0.01%
0.02%

0.06% 0.06% 0.11%

0.06%
0.97%
1.65%
0.19%
0.17%

0.36%
0.36%
0.08%

0.73%
0.73%
0.15%

0.49%
0.49%
0.10%

0.46%

0.08%
0.05%
0.09%
0.39%
0.66%
0.08%

17.64%
0.58%
0.99%
0.11%

10.69%
0.58%
0.99%
0.11%

7.21%
0.05%
0.11%
0.73%

37.00%
0.21%
0.91%
0.61%
6.56%

0.32%
0.14%
0.11%

0.05%
0.03%

0.50%
0.09%
0.13%

0.89%
0.02%

0.20%
0.34%
0.04%

0.21%
0.06%
 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.15%

0.19%
0.33%
0.04%

0.22%

0.15%
0.00%

0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.06% 0.11%

99.79% 99.80% 99.80% 99.81% 99.82% 99.83% 99.89% 100.00%

0.05% 1,383,333.33 0.21%

0.01% 0.00%
0.03% 0.00%
0.00% 0.00%
0.01% 0.00%
0.03% 0.00%
0.00% 0.00%
0.01% 0.00%
0.03% 0.00%
0.00% 0.00%
0.01% 0.00%
0.03% 0.00%
0.00% 0.00%
0.00% 0.00%
0.01% 0.00%
0.03% 0.00%
0.00% 0.00%
0.00% 0.00%
0.01% 0.00%
0.03% 0.00%
0.00% 0.00%
0.00% 0.00%
0.02% 0.00%
0.09% 0.00%
0.00% 0.00%
0.00% 0.00%
0.00% 0.00%
0.07% 0.00%
0.02% 0.00%
0.09% 0.00%
0.00% 0.00%
0.00% 0.00%
0.00% 0.00%
0.38% 0.00%
0.02% 0.00%
0.02% 0.00%
0.08% 0.00%
0.15% 0.00%
0.00% 0.00%
0.00% 0.00%
0.00% 0.00%
0.46% 0.00%
0.00% 0.00%
0.00% 0.00%
0.00% 0.00%
0.46% 0.00%
0.12% 0.00%
0.02% 0.00%
0.01% 0.00%
0.02% 0.00%
0.00% 0.00%
0.00% 0.00%
0.00% 0.00%
0.11% 0.00%
0.00% 0.00%
0.00% 0.00%
0.00% 0.00%
0.00% 0.00%
0.00% 0.00%
0.06% 0.00%
0.97% 0.00%
1.65% 0.00%
0.19% 0.00%
0.17% 0.00%
0.00% 0.00%
0.00% 0.00%
0.00% 0.00%
0.00% 0.00%
0.36% 0.00%
0.36% 0.00%
0.08% 0.00%
0.00% 0.00%
0.00% 0.00%
0.73% 0.00%
0.73% 0.00%
0.15% 0.00%
0.00% 0.00%
0.00% 0.00%
0.49% 0.00%
0.49% 0.00%
0.10% 0.00%
0.00% 0.00%
0.00% 0.00%
0.00% 0.00%
0.46% 0.00%
0.00% 0.00%
0.00% 0.00%
0.00% 0.00%
0.08% 0.00%
0.05% 0.00%
 0.09% 0.00%
0.39% 0.00%
0.66% 0.00%
0.08% 0.00%
0.00% 0.00%
0.00% 0.00%
0.00% 0.00%
17.64% 0.00%
0.58% 0.00%
0.99% 0.00%
0.11% 0.00%
0.00% 0.00%
0.00% 0.00%
0.00% 0.00%
10.69% 0.00%
0.58% 0.00%
0.99% 0.00%
0.11% 0.00%
0.00% 0.00%
0.00% 0.00%
7.21% 0.00%
0.05% 0.00%
0.11% 0.00%
0.73% 0.00%
0.00% 0.00%
0.00% 0.00%
0.00% 0.00%
0.00% 0.00%
0.00% 0.00%
37.00% 0.00%
0.21% 0.00%
0.91% 0.00%
0.61% 0.00%
6.56% 0.00%
0.00% 0.00%
0.00% 0.00%
0.32% 0.00%
0.14% 0.00%
0.11% 0.00%
0.00% 0.00%
0.05% 0.00%
0.03% 0.00%
0.00% 0.00%
0.00% 0.00%
0.00% 0.00%
0.00% 0.00%
0.50% 0.00%
0.09% 0.00%
0.13% 0.00%
0.00% 0.00%
0.00% 0.00%
0.00% 0.00%
0.89% 0.00%
0.02% 0.00%
0.00% 0.00%
0.00% 0.00%
0.00% 0.00%
0.20% 0.00%
0.34% 0.00%
0.04% 0.00%
0.00% 0.00%
0.00% 0.00%
0.21% 0.00%
0.06% 0.00%
 0.15% 0.00%
0.00% 0.00%
0.00% 0.00%
0.00% 0.00%
0.00% 0.00%
0.00% 0.00%
0.19% 0.00%
0.33% 0.00%
0.04% 0.00%
0.00% 0.00%
0.00% 0.00%
0.00% 0.00%
0.22% 0.00%
0.00% 0.00%
0.00% 0.00%
0.15% 0.00%
0.00% 0.00%

100.00%